樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$21,166,556

每月供款
$95,935

首期

$-13,700,000

總貸款額

$21,700,000

總利息

$12,836,556

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-13,370,000

按月供比率計算

$191,870

置業成本總預算

HK$-13,370,000

首期

$-13,700,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$191,870

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

馬鞍山泓碧第03座

thumb_up

泓碧, 2房超實用, 海景

實

483 呎

@15,114

local_fire_department 至HIT

售$730 萬

實

483 呎

@15,114

售$730 萬

local_fire_department 至HIT

粉嶺帝庭軒第01期第01座

thumb_up

聯和3寶,東南3房,新裝即住

實

607 呎

@12,026

建

862 呎

@8,469

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

607 呎

@12,026

建

862 呎

@8,469

售$730 萬

hotel_class 樓王 local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

沙田帝堡城第01座

thumb_up

靚裝2房人見人愛

實

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 萬

實

547 呎

@13,711

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第17座

thumb_up

【寫意生活由此起】罕有海星灣特色單位

實

546 呎

@14,652

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$800 萬

實

546 呎

@14,652

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山聽濤雅苑第05座清靜綠化景, 自住收租一流

thumb_up

聽濤雅苑第5座 3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@12,154

建

807 呎

@9,789

local_fire_department 至HIT vpn_key 有匙即睇

售$790 萬

實

650 呎

@12,154

建

807 呎

@9,789

售$790 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,121

local_fire_department 至HIT

售$800 萬

實

660 呎

@12,121

售$800 萬

local_fire_department 至HIT

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

837 呎

@10,514

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔第04座近大水坑站

實

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盤

售$750 萬

實

646 呎

@11,610

建

818 呎

@9,169

售$750 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$129,873	$99,797	$81,781	$69,796
1.500	$134,701	$104,712	$86,786	$74,891
2.000	$139,641	$109,777	$91,976	$80,207
2.500	$144,693	$114,989	$97,350	$85,741
3.000	$149,856	$120,348	$102,904	$91,488
3.375	$153,801	$124,462	$107,186	$95,935
3.500	$155,130	$125,851	$108,635	$97,443
4.000	$160,512	$131,498	$114,541	$103,599
4.500	$166,004	$137,285	$120,616	$109,951
5.000	$171,602	$143,210	$126,856	$116,490
5.500	$177,307	$149,272	$133,257	$123,210
6.000	$183,117	$155,466	$139,813	$130,102

每月供款$95,935

年期

30年

貸款金額

$21,700,000

總利息

$12,836,556

總貸款連利息

$34,536,556

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$61,031	$34,904	$95,935	$21,665,096
2	$60,933	$35,002	$95,935	$21,630,095
3	$60,835	$35,100	$95,935	$21,594,994
4	$60,736	$35,199	$95,935	$21,559,795
5	$60,637	$35,298	$95,935	$21,524,497
6	$60,538	$35,397	$95,935	$21,489,100
7	$60,438	$35,497	$95,935	$21,453,603
8	$60,338	$35,597	$95,935	$21,418,007
9	$60,238	$35,697	$95,935	$21,382,310
10	$60,138	$35,797	$95,935	$21,346,513
11	$60,037	$35,898	$95,935	$21,310,615
12	$59,936	$35,999	$95,935	$21,274,616

第1年供款共

$1,151,219

第1年利息

$725,835

第1年共還本金

$425,384

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$59,835	$36,100	$95,935	$21,238,516
14	$59,733	$36,202	$95,935	$21,202,315
15	$59,632	$36,303	$95,935	$21,166,011
16	$59,529	$36,405	$95,935	$21,129,606
17	$59,427	$36,508	$95,935	$21,093,098
18	$59,324	$36,611	$95,935	$21,056,488
19	$59,221	$36,714	$95,935	$21,019,774
20	$59,118	$36,817	$95,935	$20,982,957
21	$59,015	$36,920	$95,935	$20,946,037
22	$58,911	$37,024	$95,935	$20,909,013
23	$58,807	$37,128	$95,935	$20,871,885
24	$58,702	$37,233	$95,935	$20,834,652

第2年供款共

$1,151,219

第2年利息

$711,254

第2年共還本金

$439,965

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$58,597	$37,337	$95,935	$20,797,314
26	$58,492	$37,442	$95,935	$20,759,872
27	$58,387	$37,548	$95,935	$20,722,324
28	$58,282	$37,653	$95,935	$20,684,671
29	$58,176	$37,759	$95,935	$20,646,912
30	$58,069	$37,865	$95,935	$20,609,046
31	$57,963	$37,972	$95,935	$20,571,074
32	$57,856	$38,079	$95,935	$20,532,996
33	$57,749	$38,186	$95,935	$20,494,810
34	$57,642	$38,293	$95,935	$20,456,517
35	$57,534	$38,401	$95,935	$20,418,116
36	$57,426	$38,509	$95,935	$20,379,607

第3年供款共

$1,151,219

第3年利息

$696,173

第3年共還本金

$455,045

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$57,318	$38,617	$95,935	$20,340,989
38	$57,209	$38,726	$95,935	$20,302,264
39	$57,100	$38,835	$95,935	$20,263,429
40	$56,991	$38,944	$95,935	$20,224,485
41	$56,881	$39,054	$95,935	$20,185,431
42	$56,772	$39,163	$95,935	$20,146,268
43	$56,661	$39,273	$95,935	$20,106,994
44	$56,551	$39,384	$95,935	$20,067,611
45	$56,440	$39,495	$95,935	$20,028,116
46	$56,329	$39,606	$95,935	$19,988,510
47	$56,218	$39,717	$95,935	$19,948,793
48	$56,106	$39,829	$95,935	$19,908,964

第4年供款共

$1,151,219

第4年利息

$680,576

第4年共還本金

$470,643

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$55,994	$39,941	$95,935	$19,869,023
50	$55,882	$40,053	$95,935	$19,828,970
51	$55,769	$40,166	$95,935	$19,788,804
52	$55,656	$40,279	$95,935	$19,748,525
53	$55,543	$40,392	$95,935	$19,708,133
54	$55,429	$40,506	$95,935	$19,667,627
55	$55,315	$40,620	$95,935	$19,627,007
56	$55,201	$40,734	$95,935	$19,586,273
57	$55,086	$40,848	$95,935	$19,545,425
58	$54,972	$40,963	$95,935	$19,504,462
59	$54,856	$41,079	$95,935	$19,463,383
60	$54,741	$41,194	$95,935	$19,422,189

第5年供款共

$1,151,219

第5年利息

$664,444

第5年共還本金

$486,775

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$54,625	$41,310	$95,935	$19,380,879
62	$54,509	$41,426	$95,935	$19,339,453
63	$54,392	$41,543	$95,935	$19,297,910
64	$54,275	$41,660	$95,935	$19,256,251
65	$54,158	$41,777	$95,935	$19,214,474
66	$54,041	$41,894	$95,935	$19,172,580
67	$53,923	$42,012	$95,935	$19,130,568
68	$53,805	$42,130	$95,935	$19,088,438
69	$53,686	$42,249	$95,935	$19,046,189
70	$53,567	$42,367	$95,935	$19,003,822
71	$53,448	$42,487	$95,935	$18,961,335
72	$53,329	$42,606	$95,935	$18,918,729

第6年供款共

$1,151,219

第6年利息

$647,758

第6年共還本金

$503,460

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$53,209	$42,726	$95,935	$18,876,003
74	$53,089	$42,846	$95,935	$18,833,157
75	$52,968	$42,967	$95,935	$18,790,190
76	$52,847	$43,087	$95,935	$18,747,103
77	$52,726	$43,209	$95,935	$18,703,894
78	$52,605	$43,330	$95,935	$18,660,564
79	$52,483	$43,452	$95,935	$18,617,112
80	$52,361	$43,574	$95,935	$18,573,537
81	$52,238	$43,697	$95,935	$18,529,841
82	$52,115	$43,820	$95,935	$18,486,021
83	$51,992	$43,943	$95,935	$18,442,078
84	$51,868	$44,067	$95,935	$18,398,011

第7年供款共

$1,151,219

第7年利息

$630,501

第7年共還本金

$520,717

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$51,744	$44,190	$95,935	$18,353,821
86	$51,620	$44,315	$95,935	$18,309,506
87	$51,495	$44,439	$95,935	$18,265,067
88	$51,371	$44,564	$95,935	$18,220,502
89	$51,245	$44,690	$95,935	$18,175,813
90	$51,119	$44,815	$95,935	$18,130,997
91	$50,993	$44,941	$95,935	$18,086,056
92	$50,867	$45,068	$95,935	$18,040,988
93	$50,740	$45,195	$95,935	$17,995,793
94	$50,613	$45,322	$95,935	$17,950,472
95	$50,486	$45,449	$95,935	$17,905,023
96	$50,358	$45,577	$95,935	$17,859,446

第8年供款共

$1,151,219

第8年利息

$612,653

第8年共還本金

$538,566

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$50,230	$45,705	$95,935	$17,813,740
98	$50,101	$45,834	$95,935	$17,767,907
99	$49,972	$45,963	$95,935	$17,721,944
100	$49,843	$46,092	$95,935	$17,675,852
101	$49,713	$46,222	$95,935	$17,629,631
102	$49,583	$46,352	$95,935	$17,583,279
103	$49,453	$46,482	$95,935	$17,536,797
104	$49,322	$46,613	$95,935	$17,490,184
105	$49,191	$46,744	$95,935	$17,443,441
106	$49,060	$46,875	$95,935	$17,396,566
107	$48,928	$47,007	$95,935	$17,349,559
108	$48,796	$47,139	$95,935	$17,302,419

第9年供款共

$1,151,219

第9年利息

$594,192

第9年共還本金

$557,026

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$48,663	$47,272	$95,935	$17,255,147
110	$48,530	$47,405	$95,935	$17,207,743
111	$48,397	$47,538	$95,935	$17,160,205
112	$48,263	$47,672	$95,935	$17,112,533
113	$48,129	$47,806	$95,935	$17,064,727
114	$47,995	$47,940	$95,935	$17,016,787
115	$47,860	$48,075	$95,935	$16,968,711
116	$47,725	$48,210	$95,935	$16,920,501
117	$47,589	$48,346	$95,935	$16,872,155
118	$47,453	$48,482	$95,935	$16,823,673
119	$47,317	$48,618	$95,935	$16,775,055
120	$47,180	$48,755	$95,935	$16,726,300

第10年供款共

$1,151,219

第10年利息

$575,099

第10年共還本金

$576,119

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$47,043	$48,892	$95,935	$16,677,408
122	$46,905	$49,030	$95,935	$16,628,378
123	$46,767	$49,168	$95,935	$16,579,210
124	$46,629	$49,306	$95,935	$16,529,905
125	$46,490	$49,445	$95,935	$16,480,460
126	$46,351	$49,584	$95,935	$16,430,876
127	$46,212	$49,723	$95,935	$16,381,153
128	$46,072	$49,863	$95,935	$16,331,291
129	$45,932	$50,003	$95,935	$16,281,287
130	$45,791	$50,144	$95,935	$16,231,144
131	$45,650	$50,285	$95,935	$16,180,859
132	$45,509	$50,426	$95,935	$16,130,433

第11年供款共

$1,151,219

第11年利息

$555,351

第11年共還本金

$595,867

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$45,367	$50,568	$95,935	$16,079,865
134	$45,225	$50,710	$95,935	$16,029,154
135	$45,082	$50,853	$95,935	$15,978,301
136	$44,939	$50,996	$95,935	$15,927,306
137	$44,796	$51,139	$95,935	$15,876,166
138	$44,652	$51,283	$95,935	$15,824,883
139	$44,507	$51,427	$95,935	$15,773,456
140	$44,363	$51,572	$95,935	$15,721,884
141	$44,218	$51,717	$95,935	$15,670,167
142	$44,072	$51,863	$95,935	$15,618,304
143	$43,926	$52,008	$95,935	$15,566,296
144	$43,780	$52,155	$95,935	$15,514,141

第12年供款共

$1,151,219

第12年利息

$534,927

第12年共還本金

$616,292

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$43,634	$52,301	$95,935	$15,461,840
146	$43,486	$52,448	$95,935	$15,409,391
147	$43,339	$52,596	$95,935	$15,356,795
148	$43,191	$52,744	$95,935	$15,304,051
149	$43,043	$52,892	$95,935	$15,251,159
150	$42,894	$53,041	$95,935	$15,198,118
151	$42,745	$53,190	$95,935	$15,144,928
152	$42,595	$53,340	$95,935	$15,091,588
153	$42,445	$53,490	$95,935	$15,038,098
154	$42,295	$53,640	$95,935	$14,984,458
155	$42,144	$53,791	$95,935	$14,930,667
156	$41,993	$53,942	$95,935	$14,876,725

第13年供款共

$1,151,219

第13年利息

$513,802

第13年共還本金

$637,416

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$41,841	$54,094	$95,935	$14,822,631
158	$41,689	$54,246	$95,935	$14,768,384
159	$41,536	$54,399	$95,935	$14,713,986
160	$41,383	$54,552	$95,935	$14,659,434
161	$41,230	$54,705	$95,935	$14,604,729
162	$41,076	$54,859	$95,935	$14,549,869
163	$40,922	$55,013	$95,935	$14,494,856
164	$40,767	$55,168	$95,935	$14,439,688
165	$40,612	$55,323	$95,935	$14,384,365
166	$40,456	$55,479	$95,935	$14,328,886
167	$40,300	$55,635	$95,935	$14,273,251
168	$40,144	$55,791	$95,935	$14,217,460

第14年供款共

$1,151,219

第14年利息

$491,954

第14年共還本金

$659,265

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$39,987	$55,948	$95,935	$14,161,511
170	$39,829	$56,106	$95,935	$14,105,406
171	$39,671	$56,263	$95,935	$14,049,142
172	$39,513	$56,422	$95,935	$13,992,721
173	$39,355	$56,580	$95,935	$13,936,140
174	$39,195	$56,739	$95,935	$13,879,401
175	$39,036	$56,899	$95,935	$13,822,502
176	$38,876	$57,059	$95,935	$13,765,443
177	$38,715	$57,220	$95,935	$13,708,223
178	$38,554	$57,381	$95,935	$13,650,843
179	$38,393	$57,542	$95,935	$13,593,301
180	$38,231	$57,704	$95,935	$13,535,597

第15年供款共

$1,151,219

第15年利息

$469,356

第15年共還本金

$681,863

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$38,069	$57,866	$95,935	$13,477,731
182	$37,906	$58,029	$95,935	$13,419,702
183	$37,743	$58,192	$95,935	$13,361,510
184	$37,579	$58,356	$95,935	$13,303,155
185	$37,415	$58,520	$95,935	$13,244,635
186	$37,251	$58,684	$95,935	$13,185,951
187	$37,085	$58,849	$95,935	$13,127,101
188	$36,920	$59,015	$95,935	$13,068,086
189	$36,754	$59,181	$95,935	$13,008,905
190	$36,588	$59,347	$95,935	$12,949,558
191	$36,421	$59,514	$95,935	$12,890,044
192	$36,253	$59,682	$95,935	$12,830,362

第16年供款共

$1,151,219

第16年利息

$445,984

第16年共還本金

$705,235

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$36,085	$59,849	$95,935	$12,770,513
194	$35,917	$60,018	$95,935	$12,710,495
195	$35,748	$60,187	$95,935	$12,650,308
196	$35,579	$60,356	$95,935	$12,589,952
197	$35,409	$60,526	$95,935	$12,529,427
198	$35,239	$60,696	$95,935	$12,468,731
199	$35,068	$60,867	$95,935	$12,407,864
200	$34,897	$61,038	$95,935	$12,346,826
201	$34,725	$61,209	$95,935	$12,285,617
202	$34,553	$61,382	$95,935	$12,224,235
203	$34,381	$61,554	$95,935	$12,162,681
204	$34,208	$61,727	$95,935	$12,100,954

第17年供款共

$1,151,219

第17年利息

$421,810

第17年共還本金

$729,408

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$34,034	$61,901	$95,935	$12,039,053
206	$33,860	$62,075	$95,935	$11,976,978
207	$33,685	$62,250	$95,935	$11,914,728
208	$33,510	$62,425	$95,935	$11,852,304
209	$33,335	$62,600	$95,935	$11,789,703
210	$33,159	$62,776	$95,935	$11,726,927
211	$32,982	$62,953	$95,935	$11,663,974
212	$32,805	$63,130	$95,935	$11,600,844
213	$32,627	$63,308	$95,935	$11,537,537
214	$32,449	$63,486	$95,935	$11,474,051
215	$32,271	$63,664	$95,935	$11,410,387
216	$32,092	$63,843	$95,935	$11,346,544

第18年供款共

$1,151,219

第18年利息

$396,808

第18年共還本金

$754,410

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$31,912	$64,023	$95,935	$11,282,521
218	$31,732	$64,203	$95,935	$11,218,318
219	$31,552	$64,383	$95,935	$11,153,935
220	$31,370	$64,564	$95,935	$11,089,371
221	$31,189	$64,746	$95,935	$11,024,625
222	$31,007	$64,928	$95,935	$10,959,696
223	$30,824	$65,111	$95,935	$10,894,586
224	$30,641	$65,294	$95,935	$10,829,292
225	$30,457	$65,477	$95,935	$10,763,814
226	$30,273	$65,662	$95,935	$10,698,153
227	$30,089	$65,846	$95,935	$10,632,306
228	$29,903	$66,032	$95,935	$10,566,275

第19年供款共

$1,151,219

第19年利息

$370,950

第19年共還本金

$780,269

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$29,718	$66,217	$95,935	$10,500,058
230	$29,531	$66,403	$95,935	$10,433,654
231	$29,345	$66,590	$95,935	$10,367,064
232	$29,157	$66,778	$95,935	$10,300,286
233	$28,970	$66,965	$95,935	$10,233,321
234	$28,781	$67,154	$95,935	$10,166,167
235	$28,592	$67,343	$95,935	$10,098,825
236	$28,403	$67,532	$95,935	$10,031,293
237	$28,213	$67,722	$95,935	$9,963,571
238	$28,023	$67,912	$95,935	$9,895,659
239	$27,832	$68,103	$95,935	$9,827,555
240	$27,640	$68,295	$95,935	$9,759,261

第20年供款共

$1,151,219

第20年利息

$344,204

第20年共還本金

$807,014

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$27,448	$68,487	$95,935	$9,690,774
242	$27,255	$68,680	$95,935	$9,622,094
243	$27,062	$68,873	$95,935	$9,553,221
244	$26,868	$69,066	$95,935	$9,484,155
245	$26,674	$69,261	$95,935	$9,414,894
246	$26,479	$69,455	$95,935	$9,345,439
247	$26,284	$69,651	$95,935	$9,275,788
248	$26,088	$69,847	$95,935	$9,205,941
249	$25,892	$70,043	$95,935	$9,135,898
250	$25,695	$70,240	$95,935	$9,065,658
251	$25,497	$70,438	$95,935	$8,995,220
252	$25,299	$70,636	$95,935	$8,924,584

第21年供款共

$1,151,219

第21年利息

$316,542

第21年共還本金

$834,676

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$25,100	$70,834	$95,935	$8,853,750
254	$24,901	$71,034	$95,935	$8,782,716
255	$24,701	$71,233	$95,935	$8,711,483
256	$24,501	$71,434	$95,935	$8,640,049
257	$24,300	$71,635	$95,935	$8,568,414
258	$24,099	$71,836	$95,935	$8,496,578
259	$23,897	$72,038	$95,935	$8,424,539
260	$23,694	$72,241	$95,935	$8,352,299
261	$23,491	$72,444	$95,935	$8,279,855
262	$23,287	$72,648	$95,935	$8,207,207
263	$23,083	$72,852	$95,935	$8,134,355
264	$22,878	$73,057	$95,935	$8,061,298

第22年供款共

$1,151,219

第22年利息

$287,932

第22年共還本金

$863,287

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$22,672	$73,262	$95,935	$7,988,035
266	$22,466	$73,469	$95,935	$7,914,567
267	$22,260	$73,675	$95,935	$7,840,892
268	$22,053	$73,882	$95,935	$7,767,009
269	$21,845	$74,090	$95,935	$7,692,919
270	$21,636	$74,299	$95,935	$7,618,620
271	$21,427	$74,508	$95,935	$7,544,113
272	$21,218	$74,717	$95,935	$7,469,396
273	$21,008	$74,927	$95,935	$7,394,469
274	$20,797	$75,138	$95,935	$7,319,331
275	$20,586	$75,349	$95,935	$7,243,981
276	$20,374	$75,561	$95,935	$7,168,420

第23年供款共

$1,151,219

第23年利息

$258,341

第23年共還本金

$892,877

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$20,161	$75,774	$95,935	$7,092,647
278	$19,948	$75,987	$95,935	$7,016,660
279	$19,734	$76,201	$95,935	$6,940,459
280	$19,520	$76,415	$95,935	$6,864,044
281	$19,305	$76,630	$95,935	$6,787,415
282	$19,090	$76,845	$95,935	$6,710,569
283	$18,873	$77,061	$95,935	$6,633,508
284	$18,657	$77,278	$95,935	$6,556,230
285	$18,439	$77,495	$95,935	$6,478,734
286	$18,221	$77,713	$95,935	$6,401,021
287	$18,003	$77,932	$95,935	$6,323,089
288	$17,784	$78,151	$95,935	$6,244,938

第24年供款共

$1,151,219

第24年利息

$227,736

第24年共還本金

$923,483

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,564	$78,371	$95,935	$6,166,567
290	$17,343	$78,591	$95,935	$6,087,975
291	$17,122	$78,812	$95,935	$6,009,163
292	$16,901	$79,034	$95,935	$5,930,129
293	$16,678	$79,256	$95,935	$5,850,872
294	$16,456	$79,479	$95,935	$5,771,393
295	$16,232	$79,703	$95,935	$5,691,690
296	$16,008	$79,927	$95,935	$5,611,763
297	$15,783	$80,152	$95,935	$5,531,611
298	$15,558	$80,377	$95,935	$5,451,234
299	$15,332	$80,603	$95,935	$5,370,631
300	$15,105	$80,830	$95,935	$5,289,801

第25年供款共

$1,151,219

第25年利息

$196,082

第25年共還本金

$955,137

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,878	$81,057	$95,935	$5,208,744
302	$14,650	$81,285	$95,935	$5,127,458
303	$14,421	$81,514	$95,935	$5,045,945
304	$14,192	$81,743	$95,935	$4,964,201
305	$13,962	$81,973	$95,935	$4,882,228
306	$13,731	$82,204	$95,935	$4,800,025
307	$13,500	$82,435	$95,935	$4,717,590
308	$13,268	$82,667	$95,935	$4,634,923
309	$13,036	$82,899	$95,935	$4,552,024
310	$12,803	$83,132	$95,935	$4,468,892
311	$12,569	$83,366	$95,935	$4,385,526
312	$12,334	$83,601	$95,935	$4,301,925

第26年供款共

$1,151,219

第26年利息

$163,343

第26年共還本金

$987,876

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$12,099	$83,836	$95,935	$4,218,089
314	$11,863	$84,072	$95,935	$4,134,018
315	$11,627	$84,308	$95,935	$4,049,710
316	$11,390	$84,545	$95,935	$3,965,165
317	$11,152	$84,783	$95,935	$3,880,382
318	$10,914	$85,021	$95,935	$3,795,361
319	$10,674	$85,260	$95,935	$3,710,100
320	$10,435	$85,500	$95,935	$3,624,600
321	$10,194	$85,741	$95,935	$3,538,859
322	$9,953	$85,982	$95,935	$3,452,877
323	$9,711	$86,224	$95,935	$3,366,654
324	$9,469	$86,466	$95,935	$3,280,188

第27年供款共

$1,151,219

第27年利息

$129,481

第27年共還本金

$1,021,737

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,226	$86,709	$95,935	$3,193,478
326	$8,982	$86,953	$95,935	$3,106,525
327	$8,737	$87,198	$95,935	$3,019,327
328	$8,492	$87,443	$95,935	$2,931,884
329	$8,246	$87,689	$95,935	$2,844,195
330	$7,999	$87,936	$95,935	$2,756,260
331	$7,752	$88,183	$95,935	$2,668,077
332	$7,504	$88,431	$95,935	$2,579,646
333	$7,255	$88,680	$95,935	$2,490,966
334	$7,006	$88,929	$95,935	$2,402,037
335	$6,756	$89,179	$95,935	$2,312,858
336	$6,505	$89,430	$95,935	$2,223,428

第28年供款共

$1,151,219

第28年利息

$94,459

第28年共還本金

$1,056,759

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,253	$89,681	$95,935	$2,133,747
338	$6,001	$89,934	$95,935	$2,043,813
339	$5,748	$90,187	$95,935	$1,953,626
340	$5,495	$90,440	$95,935	$1,863,186
341	$5,240	$90,695	$95,935	$1,772,491
342	$4,985	$90,950	$95,935	$1,681,542
343	$4,729	$91,206	$95,935	$1,590,336
344	$4,473	$91,462	$95,935	$1,498,874
345	$4,216	$91,719	$95,935	$1,407,155
346	$3,958	$91,977	$95,935	$1,315,177
347	$3,699	$92,236	$95,935	$1,222,942
348	$3,440	$92,495	$95,935	$1,130,446

第29年供款共

$1,151,219

第29年利息

$58,237

第29年共還本金

$1,092,982

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,179	$92,755	$95,935	$1,037,691
350	$2,919	$93,016	$95,935	$944,674
351	$2,657	$93,278	$95,935	$851,396
352	$2,395	$93,540	$95,935	$757,856
353	$2,131	$93,803	$95,935	$664,053
354	$1,868	$94,067	$95,935	$569,985
355	$1,603	$94,332	$95,935	$475,654
356	$1,338	$94,597	$95,935	$381,056
357	$1,072	$94,863	$95,935	$286,193
358	$805	$95,130	$95,935	$191,063
359	$537	$95,398	$95,935	$95,666
360	$269	$95,666	$95,935	$0

第30年供款共

$1,151,219

第30年利息

$20,772

第30年共還本金

$1,130,446

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$21,166,556

免責聲明

筍盤推介

按揭保險費
info